| Revenue | DKK 101K | +14% |
| EBITDA | DKK 50K | -19% |
| Net profit | DKK -163K | -132% |
| Total assets | DKK 4,6M | -4% |
| Equity | DKK 4M | -6% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | -6 | -6 | -17 | 34 | 40 | 44 | 76 | 77 | 65 | 62 | 73 | 96 | 88 | 101 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | -6 | -6 | -17 | 34 | 40 | 44 | 43 | 46 | 33 | 32 | 45 | 72 | 61 | 50 |
| Depreciation & amort. | -0 | -0 | -0 | -10 | -10 | -10 | -10 | -90 | -1.044 | -12 | -12 | -12 | -12 | -12 |
| EBIT | -6 | -6 | -17 | 23 | 29 | 34 | 33 | -44 | -1.011 | 21 | 32 | 60 | 49 | 37 |
| Net financials | 4.064 | -342 | 638 | -98 | 123 | -115 | -548 | -159 | -264 | 339 | -181 | 897 | 486 | -200 |
| Profit before tax | 4.058 | -348 | 620 | -74 | 153 | -81 | -515 | -203 | -1.275 | 360 | -149 | 956 | 534 | -163 |
| Tax | -10 | 25 | 65 | 24 | 11 | 44 | -0 | 22 | -0 | 88 | 3 | 30 | 18 | -0 |
| Net profit | 4.068 | -373 | 556 | -98 | 141 | -125 | -515 | -226 | -1.275 | 271 | -153 | 926 | 516 | -163 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 6.128 | 5.584 | 6.102 | 5.838 | 5.931 | 5.627 | 4.869 | 4.482 | 3.184 | 3.393 | 3.181 | 4.532 | 4.784 | 4.592 |
| Equity | 6.048 | 5.579 | 6.038 | 5.720 | 5.761 | 5.535 | 4.820 | 4.412 | 3.046 | 3.245 | 2.990 | 3.802 | 4.218 | 3.965 |
| Long-term debt | 0 | 0 | 0 | 27 | 27 | 27 | 0 | 22 | 0 | 88 | 3 | 0 | 143 | 0 |
| Short-term debt | 80 | 5 | 63 | 91 | 142 | 65 | 49 | 47 | 138 | 60 | 188 | 730 | 423 | 627 |
| Total debt | 80 | 5 | 63 | 118 | 169 | 92 | 49 | 70 | 138 | 148 | 192 | 730 | 566 | 627 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2001 |
| Person | Role here | Other companies |
|---|